BNBCalc.com Rental Arbitrage Analysis Report of 2659 Autumn Creek Cir Kissimmee FL 34747

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Return Metrics

-22.98% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-22.98%

Payback Period Days

0

Return on Investment

-22.98%

Annual Revenue

$55,915

AirDNA projects $243/night at 63% occupancy ($55,915). Airbtics projects $188/night at 74% occupancy ($50,812). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,069$48,465$68,333$109,678
Occupancy61%76%88%93%
Nightly Rate$141$171$206$312

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Story villa , 3 miles from Disney
$68,719
$206
90%
54102$215✅✅❌N / Y⭐️ 4.8 (46)Profile

B

Your Florida Palace - Newly Remodeled
$49,463
$156
86%
54103$120✅❌✅N / Y⭐️ 4.5 (84)Profile

C

Tropical Villa,Private Pool, 3.5 miles from Disney
$59,372
$190
81%
4283$145✅❌❌N / Y⭐️ 4.8 (324)Profile

D

Accepting Hurricane Milton Evacuees free pool heat
$45,310
$210
56%
54104$225✅✅❌N / Y⭐️ 4.2 (13)Profile

E

Paradise Palms
$34,569
$105
87%
4283$160✅❌❌N / Y⭐️ 4.7 (78)Profile

Operating Expenses

Monthly Expenses

$1,606

Annual Expenses

$19,269

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,026

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$466

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

Property Manager Fee

$0

property-location

2659 Autumn Creek Cir Kissimmee FL 34747 Kissimmee, FL, 34747

5 bed • 3 bath • 15 guests

Monthly Rent

Agent

Inquire about this property

Contact Greg

$3,068

Zestimate

$55,915

Annual Revenue

BNBCalc predicts this property will get $188 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-22.98%

Payback Period Days

0